| (in millions of USD, except per-share data) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 49,944.0 | 49,725.0 | 49,690.0 | 48,742.0 | 46,620.0 | 40,805.0 | 42,023.0 | 39,836.0 | 40,407.0 | 39,460.0 | 38,042.0 | 37,608.0 | 38,889.0 | 35,561.0 | 35,865.0 | 35,936.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 198,101.0 | 194,777.0 | 163,071.0 | 153,999.0 | 144,547.0 | 125,982.0 | 111,115.0 | 74,639.0 | 60,116.0 | 48,382.0 | 40,607.0 | 22,760.0 | 16,560.0 | 10,863.0 | 8,110.0 | 5,211.5 | 4,448.3 | 4,102.9 | |
| Cost of Revenue | 2,674.0 | 2,670.0 | 2,729.0 | 3,564.0 | 7,032.0 | 4,894.0 | 3,303.0 | 2,465.0 | 2,386.0 | 1,847.0 | 1,864.0 | 1,621.0 | 1,280.0 | 327.0 | 88.0 | 78.1 | 63.9 | 60.8 | |
| Gross Profit | 195,427.0 | 192,107.0 | 160,342.0 | 150,435.0 | 137,515.0 | 121,088.0 | 107,812.0 | 72,174.0 | 57,730.0 | 46,535.0 | 38,743.0 | 21,139.0 | 15,280.0 | 10,536.0 | 8,022.0 | 5,133.4 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | (7,296.0) | (7,623.0) | 3,175.0 | 2,930.0 | 1,318.0 | 1,784.0 | 3,082.0 | 1,781.0 | 1,458.0 | 1,199.0 | 1,263.0 | 705.0 | 464.0 | 277.0 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 77.0 | (51.0) | 963.0 | 899.0 | 760.0 | 477.0 | 979.0 | 473.0 | 474.0 | 326.0 | 599.0 | 339.0 | 196.0 | 107.0 | 47.0 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (13.10) | (13.53) | 6.33 | 4.97 | 2.09 | 2.31 | 3.17 | 3.19 | 2.31 | 2.40 | 1.76 | 2.98 | 2.33 | 1.52 | 0.02 | 2.22 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | (6,035.0) | (6,348.0) | 4,416.0 | 4,223.0 | 2,748.0 | 3,119.0 | 4,341.0 | 2,424.0 | 1,953.0 | 1,560.0 | 1,541.0 | 816.0 | 553.0 | 344.0 | 174.0 | 262.1 | |||
| 37,185.0 |
| 32,568.0 |
| 32,406.0 |
| 31,025.0 |
| 29,983.0 |
| 28,288.0 |
| 29,090.0 |
| 27,712.0 |
| 26,025.0 |
| 18,863.0 |
| 18,976.0 |
| 18,356.0 |
| 18,444.0 |
| 16,559.0 |
| 16,182.0 |
| 14,181.0 |
| 13,194.0 |
| 12,806.0 |
| 11,898.0 |
| 11,954.0 |
| 11,724.0 |
| 11,911.0 |
| 10,846.0 |
| 10,897.0 |
| Cost of Revenue | 702.0 | 680.0 | 651.0 | 641.0 | 698.0 | 688.0 | 692.0 | 680.0 | 669.0 | 961.0 | 856.0 | 877.0 | 870.0 | 1,374.0 | 1,571.0 | 2,099.0 | 1,988.0 | 1,384.0 | 1,355.0 | 1,107.0 | 1,048.0 | 784.0 | 861.0 | 833.0 | 825.0 | 687.0 | 619.0 | 615.0 | 544.0 | 563.0 | 622.0 | 658.0 | 543.0 | 513.0 | 437.0 | 456.0 | 441.0 | 478.0 | 504.0 | 515.0 |
| Gross Profit | 49,242.0 | 49,045.0 | 49,039.0 | 48,101.0 | 45,922.0 | 40,117.0 | 41,331.0 | 39,156.0 | 39,738.0 | 38,499.0 | 37,186.0 | 36,731.0 | 38,019.0 | 34,187.0 | 34,294.0 | 33,837.0 | 35,197.0 | 31,184.0 | 31,051.0 | 29,918.0 | 28,935.0 | 27,504.0 | 28,229.0 | 26,879.0 | 25,200.0 | 18,176.0 | 18,357.0 | 17,741.0 | 17,900.0 | 15,996.0 | 15,560.0 | 13,523.0 | 12,651.0 | 12,293.0 | 11,461.0 | 11,498.0 | 11,283.0 | 11,433.0 | 10,342.0 | 10,382.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 3,397.0 | 3,370.0 | 3,145.0 | 3,036.0 | 3,353.0 | 3,231.0 | 3,057.0 | 2,894.0 | 3,218.0 | 3,488.0 | 3,048.0 | 3,016.0 | 3,011.0 | 3,198.0 | 2,846.0 | 2,800.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 300.0 | 673.0 | 147.0 | 141.0 | 314.0 | 660.0 | 140.0 | 133.0 | 308.0 | 674.0 | 148.0 | 146.0 | 325.0 | 726.0 | 150.0 | 164.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 166.0 | 169.0 | 170.0 | 173.0 | 173.0 | 173.0 | 173.0 | 173.0 | 173.0 | 176.0 | 180.0 | 179.0 | 183.0 | 208.0 | 211.0 | 199.0 | ||||||||||||||||||||||||
| Other Operating Expenses | 9,078.0 | 9,301.0 | 15,091.0 | 9,751.0 | 7,885.0 | 8,133.0 | 8,465.0 | 7,162.0 | 7,700.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 48,083.0 | 51,470.0 | 56,644.0 | 49,200.0 | 45,086.0 | 40,630.0 | 41,358.0 | 38,607.0 | 39,301.0 | 39,654.0 | 37,307.0 | 36,437.0 | 37,671.0 | 35,843.0 | 35,389.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1,861.0 | (1,745.0) | (6,954.0) | (458.0) | 1,534.0 | 175.0 | 665.0 | 1,229.0 | 1,106.0 | (194.0) | 735.0 | 1,171.0 | 1,218.0 | (282.0) | 476.0 | (129.0) | 1,253.0 | 603.0 | 545.0 | (418.0) | 1,054.0 | 15.0 | 861.0 | 2,018.0 | 188.0 | 277.0 | 176.0 | 643.0 | 685.0 | 388.0 | 41.0 | 489.0 | 540.0 | 181.0 | 340.0 | 438.0 | 240.0 | 524.0 | 342.0 | 377.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 164.0 | 168.0 | 170.0 | 170.0 | 170.0 | 172.0 | 176.0 | 176.0 | 178.0 | 183.0 | 181.0 | 181.0 | 180.0 | 174.0 | 169.0 | 162.0 | 160.0 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 238.0 | 202.0 | 280.0 | 201.0 | 212.0 | 172.0 | 256.0 | 287.0 | 367.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 2,099.0 | (1,543.0) | (6,674.0) | (257.0) | 1,746.0 | 347.0 | 921.0 | 1,516.0 | 1,473.0 | 24.0 | 768.0 | 1,415.0 | 1,391.0 | 41.0 | 1,009.0 | (236.0) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 560.0 | (443.0) | (42.0) | 2.0 | 432.0 | 67.0 | 211.0 | 370.0 | 315.0 | (15.0) | 293.0 | 360.0 | 261.0 | 260.0 | 269.0 | (65.0) | 296.0 | 101.0 | 139.0 | (7.0) | 244.0 | (55.0) | 207.0 | 742.0 | 85.0 | 58.0 | 79.0 | 170.0 | 166.0 | 116.0 | 8.0 | 175.0 | 175.0 | (55.0) | 125.0 | 169.0 | 87.0 | 227.0 | 169.0 | 187.0 |
| Net Income From Continuing Ops | 1,539.0 | (1,100.0) | (6,632.0) | (259.0) | 1,314.0 | 272.0 | 713.0 | 1,146.0 | 1,163.0 | 42.0 | 469.0 | 1,058.0 | 1,130.0 | (213.0) | 738.0 | (172.0) | 849.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 1,539.0 | (1,100.0) | (6,632.0) | (259.0) | 1,314.0 | 280.0 | 710.0 | 1,146.0 | 1,158.0 | 39.0 | 475.0 | 1,055.0 | 1,130.0 | (219.0) | 740.0 | (171.0) | 852.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 1,541.0 | (1,101.0) | (6,631.0) | (253.0) | 1,311.0 | 283.0 | 713.0 | 1,146.0 | 1,163.0 | 45.0 | 469.0 | 1,058.0 | 1,130.0 | (213.0) | 738.0 | (172.0) | ||||||||||||||||||||||||
| Less: Minority Interest | (2.0) | 1.0 | (1.0) | (6.0) | 3.0 | (3.0) | (3.0) | 0.0 | (5.0) | (6.0) | 6.0 | (3.0) | 0.0 | (6.0) | 2.0 | 1.0 | 3.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 1,541.0 | (1,101.0) | (6,631.0) | (253.0) | 1,311.0 | 283.0 | 713.0 | 1,146.0 | 1,163.0 | 45.0 | 469.0 | 1,058.0 | 1,130.0 | (213.0) | 738.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 3.13 | - | (13.50) | (0.51) | 2.64 | - | 1.37 | 2.16 | 2.17 | - | 0.87 | 1.93 | 2.05 | - | 1.29 | (0.29) | 1.46 | - | 1.00 | (0.92) | 1.20 | - | 0.98 | 2.08 | 0.08 | - | 0.23 | 1.20 | 1.26 | - | 0.05 | 0.77 | 0.98 | - | 1.19 | 1.47 | 0.81 | - | 0.86 | 1.00 |
| EPS Diluted | 3.11 | - | (13.50) | (0.51) | 2.63 | - | 1.36 | 2.16 | 2.16 | - | 0.87 | 1.92 | 2.04 | - | 1.27 | (0.29) | 1.44 | - | ||||||||||||||||||||||
| Shares Basic | 492.1 | - | 491.1 | 493.5 | 496.2 | - | 522.0 | 529.6 | 535.1 | - | 539.5 | 548.9 | 550.8 | - | 574.0 | 583.6 | 583.2 | - | ||||||||||||||||||||||
| Shares Diluted | 495.6 | - | 491.1 | 493.5 | 498.2 | - | 523.5 | 530.8 | 538.1 | - | 541.3 | 550.3 | 553.8 | - | 580.6 | 583.6 | 590.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 2,161.0 | (1,072.0) | (6,807.0) | (317.0) | 1,848.0 | 835.0 | 805.0 | 1,362.0 | 1,414.0 | 480.0 | 883.0 | 1,317.0 | 1,543.0 | 444.0 | 626.0 | 35.0 | 1,643.0 | 1,296.0 | 692.0 | (284.0) | 1,415.0 | - | - | - | 476.0 | - | - | - | 840.0 | - | - | - | 644.0 | - | - | - | 326.0 | - | - | - |
| EBIT | 1,861.0 | (1,745.0) | (6,954.0) | (458.0) | 1,534.0 | 175.0 | 665.0 | 1,229.0 | 1,106.0 | (194.0) | 735.0 | 1,171.0 | 1,218.0 | (282.0) | 476.0 | (129.0) | 1,253.0 | 603.0 | 545.0 | |||||||||||||||||||||
| 3,364.5 |
| 56.9 |
| 4,384.4 |
| 4,042.1 |
| 3,307.6 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 12,948.0 | 12,904.0 | 12,400.0 | 12,563.0 | 11,589.0 | 9,601.0 | 9,380.0 | 6,533.0 | 6,043.0 | 4,446.0 | 3,673.0 | 1,802.0 | 1,298.0 | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | 1,826.0 | 1,314.0 | 931.0 | 677.0 | 577.9 | 477.8 | 447.9 | 444.7 |
| Depreciation & Amortization | 1,261.0 | 1,275.0 | 1,241.0 | 1,293.0 | 1,430.0 | 1,335.0 | 1,259.0 | 643.0 | 495.0 | 361.0 | 278.0 | 111.0 | 89.0 | 67.0 | 66.0 | 58.3 | 52.0 | 44.0 | 35.4 |
| Amortization of Intangibles | 678.0 | 685.0 | 692.0 | 718.0 | 817.0 | 770.0 | 719.0 | 258.0 | 211.0 | 156.0 | 147.0 | 24.0 | 16.0 | 6.0 | 5.0 | 5.6 | 4.1 | 3.7 | - |
| Other Operating Expenses | 43,221.0 | 42,028.0 | 31,460.0 | 28,611.0 | 24,668.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 205,397.0 | 202,400.0 | 159,896.0 | 151,069.0 | 143,229.0 | 124,198.0 | 108,033.0 | 72,858.0 | 58,658.0 | 47,183.0 | 39,344.0 | 22,055.0 | 16,096.0 | 10,586.0 | 8,002.0 | 5,007.7 | 4,291.3 | 3,964.7 | 3,233.0 |
| 108.0 |
| 203.8 |
| 157.1 |
| 138.1 |
| 131.6 |
| - |
| - |
| - |
| Interest Expense | 672.0 | 678.0 | 702.0 | 725.0 | 665.0 | 665.0 | 728.0 | 412.0 | 343.0 | 255.0 | 217.0 | 43.0 | 35.0 | 27.0 | 20.0 | 20.3 | 18.0 | 16.3 | 16.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | 3.0 | 5.0 | 8.0 | 6.0 | - | - | - | - | - | - |
| Other Non-Operating Income | 921.0 | 895.0 | 1,082.0 | 668.0 | 644.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (6,375.0) | (6,728.0) | 4,257.0 | 3,598.0 | 1,962.0 | 1,813.0 | 2,773.0 | 1,782.0 | 1,368.0 | 1,134.0 | 1,160.0 | 697.0 | 457.0 | 269.0 | 123.0 | 188.4 | 154.3 | 137.5 | 136.6 |
| 70.7 |
| 59.9 |
| 48.8 |
| 52.4 |
| Net Income From Continuing Ops | (6,452.0) | (6,677.0) | 3,294.0 | 2,699.0 | 1,202.0 | 1,336.0 | 1,794.0 | 1,309.0 | 894.0 | 808.0 | 558.0 | 358.0 | 261.0 | 162.0 | 76.0 | 117.7 | 94.4 | 88.7 | 84.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 4.0 | (87.0) | (9.3) | 3.9 | (2.4) | (0.7) |
| Net Income | (6,452.0) | (6,677.0) | 3,294.0 | 2,699.0 | 1,202.0 | 1,336.0 | 1,794.0 | 1,309.0 | 894.0 | 808.0 | 561.0 | 357.0 | 264.0 | 166.0 | (11.0) | 108.4 | 98.3 | 86.2 | 83.5 |
| Net Income Attributable To Parent | (6,444.0) | (6,674.0) | 3,305.0 | 2,702.0 | 1,202.0 | 1,347.0 | 1,808.0 | 1,321.0 | 900.0 | 828.0 | 562.0 | 355.0 | 271.0 | 165.0 | 2.0 | 111.2 | 94.8 | 83.7 | 83.5 |
| Less: Minority Interest | (8.0) | (3.0) | (11.0) | (3.0) | 0.0 | (11.0) | (14.0) | (12.0) | (6.0) | (20.0) | (1.0) | 2.0 | (7.0) | 1.0 | (13.0) | (2.9) | 3.4 | 2.6 | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (6,444.0) | (6,674.0) | 3,305.0 | 2,702.0 | 1,202.0 | 1,347.0 | 1,808.0 | 1,321.0 | 900.0 | 828.0 | 562.0 | 355.0 | 271.0 | 165.0 | 2.0 | 111.2 | 94.8 | 83.7 | 83.5 |
| 1.95 |
| 1.94 |
| 1.93 |
| EPS Diluted | (13.00) | (13.53) | 6.31 | 4.95 | 2.07 | 2.28 | 3.12 | 3.14 | 2.26 | 2.34 | 1.71 | 2.88 | 2.25 | 1.47 | 0.02 | 2.12 | 1.88 | 1.89 | 1.88 |
| Shares Basic | 492.1 | 493.1 | 521.8 | 543.3 | 575.2 | 582.8 | 570.7 | 413.5 | 390.2 | 344.9 | 319.1 | 119.1 | 116.3 | 108.3 | 103.0 | 50.2 | 48.8 | 43.0 | 43.3 |
| Shares Diluted | 495.6 | 493.1 | 523.7 | 545.7 | 582.0 | 590.5 | 579.1 | 420.4 | 398.5 | 353.4 | 328.0 | 123.1 | 120.4 | 112.5 | 107.4 | 52.5 | 50.4 | 44.3 | 44.4 |
| 209.1 |
| 182.1 |
| 167.0 |
| EBIT | (7,296.0) | (7,623.0) | 3,175.0 | 2,930.0 | 1,318.0 | 1,784.0 | 3,082.0 | 1,781.0 | 1,458.0 | 1,199.0 | 1,263.0 | 705.0 | 464.0 | 277.0 | 108.0 | 203.8 | 157.1 | 138.1 | 131.6 |
| 2,745.0 |
| 2,691.0 |
| 2,537.0 |
| 2,139.0 |
| 2,234.0 |
| 2,234.0 |
| 2,507.0 |
| 2,255.0 |
| 2,384.0 |
| 1,733.0 |
| 1,617.0 |
| 1,574.0 |
| 1,609.0 |
| 1,556.0 |
| 1,934.0 |
| 1,237.0 |
| 1,316.0 |
| 1,260.0 |
| 1,030.0 |
| 1,065.0 |
| 1,091.0 |
| 1,062.0 |
| 940.0 |
| 949.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 940.0 |
| 949.0 |
| 390.0 |
| 693.0 |
| 147.0 |
| 134.0 |
| 361.0 |
| - |
| - |
| - |
| 288.0 |
| - |
| - |
| - |
| 155.0 |
| - |
| - |
| - |
| 104.0 |
| - |
| - |
| - |
| 86.0 |
| - |
| - |
| - |
| 199.0 |
| 189.0 |
| 198.0 |
| 188.0 |
| 195.0 |
| 192.0 |
| 164.0 |
| 197.0 |
| 166.0 |
| 64.0 |
| 65.0 |
| 64.0 |
| 65.0 |
| 62.0 |
| 65.0 |
| 45.0 |
| 39.0 |
| 39.0 |
| 38.0 |
| 39.0 |
| 40.0 |
| 52.0 |
| 43.0 |
| 43.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36,065.0 |
| 35,932.0 |
| 31,965.0 |
| 31,861.0 |
| 31,443.0 |
| 28,929.0 |
| 28,273.0 |
| 28,229.0 |
| 25,694.0 |
| 25,837.0 |
| 18,586.0 |
| 18,800.0 |
| 17,713.0 |
| 17,759.0 |
| 16,171.0 |
| 16,141.0 |
| 13,692.0 |
| 12,654.0 |
| 12,625.0 |
| 11,558.0 |
| 11,516.0 |
| 11,484.0 |
| 11,387.0 |
| 10,504.0 |
| 10,520.0 |
| 162.0 |
| 170.0 |
| 163.0 |
| 170.0 |
| 177.0 |
| 184.0 |
| 187.0 |
| 180.0 |
| 113.0 |
| 99.0 |
| 101.0 |
| 99.0 |
| 98.0 |
| 97.0 |
| 80.0 |
| 68.0 |
| 66.0 |
| 65.0 |
| 62.0 |
| 62.0 |
| 75.0 |
| 57.0 |
| 52.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,148.0 |
| 694.0 |
| 720.0 |
| (542.0) |
| 941.0 |
| (74.0) |
| 772.0 |
| 1,944.0 |
| 131.0 |
| 260.0 |
| 175.0 |
| 662.0 |
| 685.0 |
| 357.0 |
| 24.0 |
| 474.0 |
| 513.0 |
| 168.0 |
| 326.0 |
| 421.0 |
| 219.0 |
| 483.0 |
| 318.0 |
| 357.0 |
| 588.0 |
| 584.0 |
| (535.0) |
| 699.0 |
| (26.0) |
| 568.0 |
| 1,206.0 |
| 46.0 |
| 197.0 |
| 95.0 |
| 495.0 |
| 522.0 |
| 235.0 |
| 19.0 |
| 300.0 |
| 340.0 |
| 223.0 |
| 201.0 |
| 252.0 |
| 132.0 |
| 253.0 |
| 149.0 |
| 170.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 593.0 |
| 581.0 |
| (535.0) |
| 697.0 |
| (19.0) |
| 565.0 |
| 1,202.0 |
| 46.0 |
| 202.0 |
| 96.0 |
| 492.0 |
| 519.0 |
| 241.0 |
| 16.0 |
| 299.0 |
| 338.0 |
| 223.0 |
| 201.0 |
| 252.0 |
| 132.0 |
| 259.0 |
| 148.0 |
| 169.0 |
| 849.0 |
| 599.0 |
| 584.0 |
| (535.0) |
| 699.0 |
| (12.0) |
| 568.0 |
| 1,206.0 |
| 46.0 |
| 209.0 |
| 95.0 |
| 495.0 |
| 522.0 |
| 241.0 |
| 19.0 |
| 300.0 |
| 340.0 |
| 230.0 |
| 205.0 |
| 254.0 |
| 139.0 |
| 261.0 |
| 147.0 |
| 170.0 |
| (6.0) |
| (3.0) |
| 0.0 |
| (2.0) |
| (7.0) |
| (3.0) |
| (4.0) |
| 0.0 |
| (7.0) |
| 1.0 |
| (3.0) |
| (3.0) |
| 0.0 |
| (3.0) |
| (1.0) |
| (2.0) |
| (7.0) |
| (4.0) |
| (2.0) |
| (7.0) |
| (2.0) |
| 1.0 |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (172.0) |
| 849.0 |
| 599.0 |
| 584.0 |
| (535.0) |
| 699.0 |
| (12.0) |
| 568.0 |
| 1,206.0 |
| 46.0 |
| 209.0 |
| 95.0 |
| 495.0 |
| 522.0 |
| 241.0 |
| 19.0 |
| 300.0 |
| 340.0 |
| 230.0 |
| 205.0 |
| 254.0 |
| 139.0 |
| 261.0 |
| 147.0 |
| 170.0 |
| 0.99 |
| (0.92) |
| 1.19 |
| - |
| 0.97 |
| 2.05 |
| 0.08 |
| - |
| 0.23 |
| 1.18 |
| 1.24 |
| - |
| 0.05 |
| 0.75 |
| 0.96 |
| - |
| 1.16 |
| 1.44 |
| 0.79 |
| - |
| 0.84 |
| 0.97 |
| 583.2 |
| 582.8 |
| 581.9 |
| - |
| 579.5 |
| 579.2 |
| 544.4 |
| - |
| 413.6 |
| 413.4 |
| 412.9 |
| - |
| 410.6 |
| 391.0 |
| 347.8 |
| - |
| 172.5 |
| 172.4 |
| 172.1 |
| - |
| 170.8 |
| 170.6 |
| 590.7 |
| 582.8 |
| 589.3 |
| - |
| 588.0 |
| 587.5 |
| 552.1 |
| - |
| 420.0 |
| 419.7 |
| 419.8 |
| - |
| 419.0 |
| 398.9 |
| 355.4 |
| - |
| 176.9 |
| 176.4 |
| 175.8 |
| - |
| 175.5 |
| 174.8 |
| (418.0) |
| 1,054.0 |
| 15.0 |
| 861.0 |
| 2,018.0 |
| 188.0 |
| 277.0 |
| 176.0 |
| 643.0 |
| 685.0 |
| 388.0 |
| 41.0 |
| 489.0 |
| 540.0 |
| 181.0 |
| 340.0 |
| 438.0 |
| 240.0 |
| 524.0 |
| 342.0 |
| 377.0 |